Highlights

[ASTRO] QoQ Quarter Result on 2017-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -40.46%    YoY -     -2.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,416,439 1,310,940 1,388,253 1,396,657 1,419,749 1,326,094 1,397,488 0.90%
  QoQ % 8.05% -5.57% -0.60% -1.63% 7.06% -5.11% -
  Horiz. % 101.36% 93.81% 99.34% 99.94% 101.59% 94.89% 100.00%
PBT 29,204 234,891 258,439 205,996 339,216 269,500 187,778 -71.18%
  QoQ % -87.57% -9.11% 25.46% -39.27% 25.87% 43.52% -
  Horiz. % 15.55% 125.09% 137.63% 109.70% 180.65% 143.52% 100.00%
Tax -14,515 -61,016 -77,904 -59,997 -94,126 -77,148 -44,828 -52.94%
  QoQ % 76.21% 21.68% -29.85% 36.26% -22.01% -72.10% -
  Horiz. % 32.38% 136.11% 173.78% 133.84% 209.97% 172.10% 100.00%
NP 14,689 173,875 180,535 145,999 245,090 192,352 142,950 -78.15%
  QoQ % -91.55% -3.69% 23.65% -40.43% 27.42% 34.56% -
  Horiz. % 10.28% 121.63% 126.29% 102.13% 171.45% 134.56% 100.00%
NP to SH 16,579 174,729 181,787 146,684 246,342 195,823 145,077 -76.54%
  QoQ % -90.51% -3.88% 23.93% -40.46% 25.80% 34.98% -
  Horiz. % 11.43% 120.44% 125.30% 101.11% 169.80% 134.98% 100.00%
Tax Rate 49.70 % 25.98 % 30.14 % 29.13 % 27.75 % 28.63 % 23.87 % 63.27%
  QoQ % 91.30% -13.80% 3.47% 4.97% -3.07% 19.94% -
  Horiz. % 208.21% 108.84% 126.27% 122.04% 116.25% 119.94% 100.00%
Total Cost 1,401,750 1,137,065 1,207,718 1,250,658 1,174,659 1,133,742 1,254,538 7.70%
  QoQ % 23.28% -5.85% -3.43% 6.47% 3.61% -9.63% -
  Horiz. % 111.73% 90.64% 96.27% 99.69% 93.63% 90.37% 100.00%
Net Worth 580,305 684,582 653,821 664,287 679,653 642,674 628,666 -5.21%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.23% -
  Horiz. % 92.31% 108.89% 104.00% 105.67% 108.11% 102.23% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 130,347 130,347 182,485 156,303 156,242 156,241 181,996 -20.00%
  QoQ % 0.00% -28.57% 16.75% 0.04% 0.00% -14.15% -
  Horiz. % 71.62% 71.62% 100.27% 85.88% 85.85% 85.85% 100.00%
Div Payout % 786.22 % 74.60 % 100.38 % 106.56 % 63.42 % 79.79 % 125.45 % 241.07%
  QoQ % 953.91% -25.68% -5.80% 68.02% -20.52% -36.40% -
  Horiz. % 626.72% 59.47% 80.02% 84.94% 50.55% 63.60% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 580,305 684,582 653,821 664,287 679,653 642,674 628,666 -5.21%
  QoQ % -15.23% 4.70% -1.58% -2.26% 5.75% 2.23% -
  Horiz. % 92.31% 108.89% 104.00% 105.67% 108.11% 102.23% 100.00%
NOSH 5,213,883 5,213,883 5,213,883 5,210,100 5,208,076 5,208,058 5,199,892 0.18%
  QoQ % 0.00% 0.00% 0.07% 0.04% 0.00% 0.16% -
  Horiz. % 100.27% 100.27% 100.27% 100.20% 100.16% 100.16% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 1.04 % 13.26 % 13.00 % 10.45 % 17.26 % 14.51 % 10.23 % -78.31%
  QoQ % -92.16% 2.00% 24.40% -39.46% 18.95% 41.84% -
  Horiz. % 10.17% 129.62% 127.08% 102.15% 168.72% 141.84% 100.00%
ROE 2.86 % 25.52 % 27.80 % 22.08 % 36.25 % 30.47 % 23.08 % -75.24%
  QoQ % -88.79% -8.20% 25.91% -39.09% 18.97% 32.02% -
  Horiz. % 12.39% 110.57% 120.45% 95.67% 157.06% 132.02% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 27.17 25.14 26.63 26.81 27.26 25.46 26.88 0.72%
  QoQ % 8.07% -5.60% -0.67% -1.65% 7.07% -5.28% -
  Horiz. % 101.08% 93.53% 99.07% 99.74% 101.41% 94.72% 100.00%
EPS 0.32 3.35 3.49 2.81 4.73 3.76 2.79 -76.49%
  QoQ % -90.45% -4.01% 24.20% -40.59% 25.80% 34.77% -
  Horiz. % 11.47% 120.07% 125.09% 100.72% 169.53% 134.77% 100.00%
DPS 2.50 2.50 3.50 3.00 3.00 3.00 3.50 -20.14%
  QoQ % 0.00% -28.57% 16.67% 0.00% 0.00% -14.29% -
  Horiz. % 71.43% 71.43% 100.00% 85.71% 85.71% 85.71% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1275 0.1305 0.1234 0.1209 -5.38%
  QoQ % -15.23% 4.70% -1.65% -2.30% 5.75% 2.07% -
  Horiz. % 92.06% 108.60% 103.72% 105.46% 107.94% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 27.16 25.14 26.62 26.79 27.23 25.43 26.80 0.90%
  QoQ % 8.04% -5.56% -0.63% -1.62% 7.08% -5.11% -
  Horiz. % 101.34% 93.81% 99.33% 99.96% 101.60% 94.89% 100.00%
EPS 0.32 3.35 3.49 2.81 4.72 3.76 2.78 -76.43%
  QoQ % -90.45% -4.01% 24.20% -40.47% 25.53% 35.25% -
  Horiz. % 11.51% 120.50% 125.54% 101.08% 169.78% 135.25% 100.00%
DPS 2.50 2.50 3.50 3.00 3.00 3.00 3.49 -19.99%
  QoQ % 0.00% -28.57% 16.67% 0.00% 0.00% -14.04% -
  Horiz. % 71.63% 71.63% 100.29% 85.96% 85.96% 85.96% 100.00%
NAPS 0.1113 0.1313 0.1254 0.1274 0.1303 0.1233 0.1206 -5.22%
  QoQ % -15.23% 4.70% -1.57% -2.23% 5.68% 2.24% -
  Horiz. % 92.29% 108.87% 103.98% 105.64% 108.04% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 1.8300 1.9100 2.6000 2.8100 2.5800 2.7000 2.7200 -
P/RPS 6.74 7.60 9.76 10.48 9.46 10.60 10.12 -23.79%
  QoQ % -11.32% -22.13% -6.87% 10.78% -10.75% 4.74% -
  Horiz. % 66.60% 75.10% 96.44% 103.56% 93.48% 104.74% 100.00%
P/EPS 575.51 56.99 74.57 99.81 54.55 71.81 97.49 227.70%
  QoQ % 909.84% -23.58% -25.29% 82.97% -24.04% -26.34% -
  Horiz. % 590.33% 58.46% 76.49% 102.38% 55.95% 73.66% 100.00%
EY 0.17 1.75 1.34 1.00 1.83 1.39 1.03 -70.01%
  QoQ % -90.29% 30.60% 34.00% -45.36% 31.65% 34.95% -
  Horiz. % 16.50% 169.90% 130.10% 97.09% 177.67% 134.95% 100.00%
DY 1.37 1.31 1.35 1.07 1.16 1.11 1.29 4.10%
  QoQ % 4.58% -2.96% 26.17% -7.76% 4.50% -13.95% -
  Horiz. % 106.20% 101.55% 104.65% 82.95% 89.92% 86.05% 100.00%
P/NAPS 16.44 14.55 20.73 22.04 19.77 21.88 22.50 -18.92%
  QoQ % 12.99% -29.81% -5.94% 11.48% -9.64% -2.76% -
  Horiz. % 73.07% 64.67% 92.13% 97.96% 87.87% 97.24% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 -
Price 1.6600 1.8300 2.0200 2.8000 2.6300 2.6700 2.8700 -
P/RPS 6.11 7.28 7.59 10.45 9.65 10.49 10.68 -31.16%
  QoQ % -16.07% -4.08% -27.37% 8.29% -8.01% -1.78% -
  Horiz. % 57.21% 68.16% 71.07% 97.85% 90.36% 98.22% 100.00%
P/EPS 522.05 54.61 57.94 99.45 55.60 71.01 102.87 196.19%
  QoQ % 855.96% -5.75% -41.74% 78.87% -21.70% -30.97% -
  Horiz. % 507.49% 53.09% 56.32% 96.68% 54.05% 69.03% 100.00%
EY 0.19 1.83 1.73 1.01 1.80 1.41 0.97 -66.37%
  QoQ % -89.62% 5.78% 71.29% -43.89% 27.66% 45.36% -
  Horiz. % 19.59% 188.66% 178.35% 104.12% 185.57% 145.36% 100.00%
DY 1.51 1.37 1.73 1.07 1.14 1.12 1.22 15.32%
  QoQ % 10.22% -20.81% 61.68% -6.14% 1.79% -8.20% -
  Horiz. % 123.77% 112.30% 141.80% 87.70% 93.44% 91.80% 100.00%
P/NAPS 14.91 13.94 16.11 21.96 20.15 21.64 23.74 -26.72%
  QoQ % 6.96% -13.47% -26.64% 8.98% -6.89% -8.85% -
  Horiz. % 62.81% 58.72% 67.86% 92.50% 84.88% 91.15% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

168  123  451  1526 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 KNM 0.455+0.01 
 ISTONE 0.25+0.025 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.325+0.01 
 GPACKET-WB 0.3150.00 
 KNM-WB 0.205+0.02 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 ARMADA 0.420.00 
Partners & Brokers